Sheet1PROPOSED 3-BEDROOM BUNGALOWLocation: Pengue, Tuguegarao CityOwner: Mr. & Mrs. Marvin GuzmanICARPENTRY WORKS:AFORM AND FALSE WORKSDescriptionQuantityUnit CostAmount2"x2"x12' Coco Lumber400bdft153,000.002"x3"x12' Coco Lumber300bdft152,250.002"x4"x12' Coco Lumber300bdft151,500.002 1/2", 3", & 4' C.W. Nail1.00kegs12001,200.001 1/2" C.W. Nail1.00box650650.00#16 Tie Wire15.00kg35525.00Sub-Total:9,125.0078,869.04BCEILING WORKSInterior Ceiling:Area:66m2DescriptionQuantityUnit CostAmount1/4" thk. Ordinary Plywood22pcs3006,600.001/ 4" thk. Marine Plywood2pcs330660.002"x2"x14' Wood241bdft286,748.00Cornice Mouldings (diff.size)lot15,000.00Assorted Finishing Nails15.00kg35525.00Sub-Total:29,533.00Roof Eaves:Area:34.56m2DescriptionQuantityUnit CostAmount1/ 4" thk. Marine Plywood11pcs3303,630.002"x2"x14' Wood126bdft283,528.00Assorted Finishing Nails15.00kg35525.00Accessorieslot5,000.00Sub-Total:12,683.00CDOOR AND JAMBSDescriptionQuantityUnit CostAmountD1-Panel Door1set45004,500.00D2-Panel Door3sets400012,000.00D3-Panel Door1set35003,500.00D4-PVC Door2set15003,000.002"x6" Door Jamb82.33lf554,528.04Sub-Total:27,528.04IIREINFORCED CONCRETE WORKS:Volume:19.686m3DescriptionQuantityUnit CostAmountPortland Cement155bags18027,816.32Sand8.27m33502,893.84Gravel17.13m34006,850.7312mm X 6.0m RSB148pcs15222,496.0010mm X 6.0m RSB253pcs9624,288.00#16 Tie Wire20.00kg35700.00Sub-Total:85,044.89IIIMASONRY WORKS:A4" WALL (Plastering Included)Area217.19m2DescriptionQuantityUnit CostAmountPortland Cement72bags18012,960.00Clean River Sand5.90m33502,065.004" CHB2361pcs716,527.00Sub-Total:31,552.00IVROOFING WORKS:ATINNERYArea130.00m2DescriptionQuantityUnit CostAmountTinnery and Accessories130.00m230039,000.00BFRAMINGArea130.00m2DescriptionQuantityUnit CostAmountRoof framing complete with accessories130.00m223029,900.00Sub-Total:68,900.0068,900.00VELECTRICAL WORKS:AROUGHING-IN and ACCESSORIESDescriptionQuantityUnit CostAmountLump Sumlot25,000.00Sub-Total:25,000.0025,000.00VIPLUMBING WORKS:AROUGHING-INDescriptionQuantityUnit CostAmountSanitary, Water Lines, and Access.lot10,000.00Downspout (3" Dia.)Sub-Total:10,000.0019,970.00BFIXTURESDescriptionQuantityUnit CostAmountWater Cl/Lavatory/Soap/Paper Holder2sets34006,800.00Kitchen Sink1set750750.00Wall-mounted Faucet8sets2401,920.00Floor Drain2sets160320.00Shower2sets90180.00Sub-Total:9,970.00CSEPTIC TANK2.5 X 1.5 X 2.0DescriptionQuantityUnit CostAmountPortland Cement18bags1803,240.00Sand1.26m3350441.00Gravel0.69m3400276.0012mm X 6.0m RSB17pcs1522,584.0010mm X 6.0m RSB16pcs961,536.004" CHB208pcs71,456.00#16 Tie Wire1.75kg3561.25Sub-Total:9,594.25VIIARCHITECTURAL FINISHES:Area76.20DescriptionQuantityUnit CostAmount12" X 12" Unglazed Ceramic Tiles644pcs5032,200.008" x 8" Unglazed Ceramic Tiles88pcs151,320.008" x 8" Glazed Ceramic Tiles368pcs155,520.00ABC Tile Grout15bags60900.00Portland Cement25bags1804,500.00Sand2.18m3350763.00Sub-Total:45,203.0045,203.00VIIIWINDOWS AND GLASSES:DescriptionQuantityUnit CostAmountTubular Windows22.81m2120027,372.00with 1/8" thk.GlassSub-Total:27,372.0027,372.00IXPAINTING WORKS:DescriptionQuantityUnit CostAmountConcrete Surfaces434.38m24519,547.10Sub-Total:19,547.1019,547.10XOTHERS:DescriptionQuantityUnit CostAmountBallusterlot3,000.00Door Knob5sets8504,250.004" x 4" Loosepin Hinges21sets1803,780.00Sahara Waterproofing60bags251,500.00Addmix (ultra)200bags306,000.00Concrete Mouldingslot10,000.00Sub-Total:28,530.0028,530.00XILABOR;35% OF MATERIAL COST153,853.80Sub-Total:153,853.80TOTAL MATERIAL COST:439,582.28LABOR COST (35% MC):153,853.80CONTINGUENCIES(5%MC):21,979.11GRAND TOTAL:615,415.19

Sheet2

Sheet3